	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,180	£21,498	£22,035	£22,586	£23,264	£110,562
Total Expenses	£19,393	£19,471	£19,567	£19,666	£19,777	£97,874
Profit Before Tax	£1,787	£2,027	£2,468	£2,920	£3,487	£12,689
Profit After Tax	£1,448	£1,642	£1,999	£2,365	£2,824	£10,278
Change In Property Value	£7,700	£7,854	£16,022	£20,829	£21,870	£74,275
Net Return	£9,148	£9,496	£18,021	£23,194	£24,695	£84,553
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	7%	8%	15%	19%	20%	69%